| Estimated Annual Cost in 2042 | $98,662 |
| Monthly savings required | $780 |
How much will it cost to send your child to University of North Texas in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $394,646.37 for students enrolling in 2042 if tuition increases average 7% per year until then. Assuming you have no current college savings, monthly deposits of $779.75 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $26,298.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 7% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford University of North Texas in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $779.75 | $0.00 | $0.00 | $779.75 |
| 2 | $779.75 | $779.75 | $0.00 | $4.41 | $1,563.91 |
| 3 | $1,563.91 | $779.75 | $0.00 | $8.84 | $2,352.50 |
| 4 | $2,352.50 | $779.75 | $0.00 | $13.30 | $3,145.55 |
| 5 | $3,145.55 | $779.75 | $0.00 | $17.79 | $3,943.09 |
| 6 | $3,943.09 | $779.75 | $0.00 | $22.29 | $4,745.13 |
| 7 | $4,745.13 | $779.75 | $0.00 | $26.83 | $5,551.71 |
| 8 | $5,551.71 | $779.75 | $0.00 | $31.39 | $6,362.85 |
| 9 | $6,362.85 | $779.75 | $0.00 | $35.98 | $7,178.58 |
| 10 | $7,178.58 | $779.75 | $0.00 | $40.59 | $7,998.92 |
| 11 | $7,998.92 | $779.75 | $0.00 | $45.23 | $8,823.90 |
| 12 | $8,823.90 | $779.75 | $0.00 | $49.89 | $9,653.54 |
| 13 | $9,653.54 | $779.75 | $0.00 | $54.58 | $10,487.87 |
| 14 | $10,487.87 | $779.75 | $0.00 | $59.30 | $11,326.92 |
| 15 | $11,326.92 | $779.75 | $0.00 | $64.04 | $12,170.71 |
| 16 | $12,170.71 | $779.75 | $0.00 | $68.81 | $13,019.27 |
| 17 | $13,019.27 | $779.75 | $0.00 | $73.61 | $13,872.63 |
| 18 | $13,872.63 | $779.75 | $0.00 | $78.44 | $14,730.82 |
| 19 | $14,730.82 | $779.75 | $0.00 | $83.29 | $15,593.86 |
| 20 | $15,593.86 | $779.75 | $0.00 | $88.17 | $16,461.78 |
| 21 | $16,461.78 | $779.75 | $0.00 | $93.08 | $17,334.61 |
| 22 | $17,334.61 | $779.75 | $0.00 | $98.01 | $18,212.37 |
| 23 | $18,212.37 | $779.75 | $0.00 | $102.98 | $19,095.10 |
| 24 | $19,095.10 | $779.75 | $0.00 | $107.97 | $19,982.82 |
| 25 | $19,982.82 | $779.75 | $0.00 | $112.99 | $20,875.56 |
| 26 | $20,875.56 | $779.75 | $0.00 | $118.03 | $21,773.34 |
| 27 | $21,773.34 | $779.75 | $0.00 | $123.11 | $22,676.20 |
| 28 | $22,676.20 | $779.75 | $0.00 | $128.21 | $23,584.16 |
| 29 | $23,584.16 | $779.75 | $0.00 | $133.35 | $24,497.26 |
| 30 | $24,497.26 | $779.75 | $0.00 | $138.51 | $25,415.52 |
| 31 | $25,415.52 | $779.75 | $0.00 | $143.70 | $26,338.97 |
| 32 | $26,338.97 | $779.75 | $0.00 | $148.92 | $27,267.64 |
| 33 | $27,267.64 | $779.75 | $0.00 | $154.18 | $28,201.57 |
| 34 | $28,201.57 | $779.75 | $0.00 | $159.46 | $29,140.78 |
| 35 | $29,140.78 | $779.75 | $0.00 | $164.77 | $30,085.30 |
| 36 | $30,085.30 | $779.75 | $0.00 | $170.11 | $31,035.16 |
| 37 | $31,035.16 | $779.75 | $0.00 | $175.48 | $31,990.39 |
| 38 | $31,990.39 | $779.75 | $0.00 | $180.88 | $32,951.02 |
| 39 | $32,951.02 | $779.75 | $0.00 | $186.31 | $33,917.08 |
| 40 | $33,917.08 | $779.75 | $0.00 | $191.77 | $34,888.60 |
| 41 | $34,888.60 | $779.75 | $0.00 | $197.27 | $35,865.62 |
| 42 | $35,865.62 | $779.75 | $0.00 | $202.79 | $36,848.16 |
| 43 | $36,848.16 | $779.75 | $0.00 | $208.34 | $37,836.25 |
| 44 | $37,836.25 | $779.75 | $0.00 | $213.93 | $38,829.93 |
| 45 | $38,829.93 | $779.75 | $0.00 | $219.55 | $39,829.23 |
| 46 | $39,829.23 | $779.75 | $0.00 | $225.20 | $40,834.18 |
| 47 | $40,834.18 | $779.75 | $0.00 | $230.88 | $41,844.81 |
| 48 | $41,844.81 | $779.75 | $0.00 | $236.60 | $42,861.16 |
| 49 | $42,861.16 | $779.75 | $0.00 | $242.34 | $43,883.25 |
| 50 | $43,883.25 | $779.75 | $0.00 | $248.12 | $44,911.12 |
| 51 | $44,911.12 | $779.75 | $0.00 | $253.93 | $45,944.80 |
| 52 | $45,944.80 | $779.75 | $0.00 | $259.78 | $46,984.33 |
| 53 | $46,984.33 | $779.75 | $0.00 | $265.66 | $48,029.74 |
| 54 | $48,029.74 | $779.75 | $0.00 | $271.57 | $49,081.06 |
| 55 | $49,081.06 | $779.75 | $0.00 | $277.51 | $50,138.32 |
| 56 | $50,138.32 | $779.75 | $0.00 | $283.49 | $51,201.56 |
| 57 | $51,201.56 | $779.75 | $0.00 | $289.50 | $52,270.81 |
| 58 | $52,270.81 | $779.75 | $0.00 | $295.55 | $53,346.11 |
| 59 | $53,346.11 | $779.75 | $0.00 | $301.63 | $54,427.49 |
| 60 | $54,427.49 | $779.75 | $0.00 | $307.74 | $55,514.98 |
| 61 | $55,514.98 | $779.75 | $0.00 | $313.89 | $56,608.62 |
| 62 | $56,608.62 | $779.75 | $0.00 | $320.07 | $57,708.44 |
| 63 | $57,708.44 | $779.75 | $0.00 | $326.29 | $58,814.48 |
| 64 | $58,814.48 | $779.75 | $0.00 | $332.55 | $59,926.78 |
| 65 | $59,926.78 | $779.75 | $0.00 | $338.83 | $61,045.36 |
| 66 | $61,045.36 | $779.75 | $0.00 | $345.16 | $62,170.27 |
| 67 | $62,170.27 | $779.75 | $0.00 | $351.52 | $63,301.54 |
| 68 | $63,301.54 | $779.75 | $0.00 | $357.92 | $64,439.21 |
| 69 | $64,439.21 | $779.75 | $0.00 | $364.35 | $65,583.31 |
| 70 | $65,583.31 | $779.75 | $0.00 | $370.82 | $66,733.88 |
| 71 | $66,733.88 | $779.75 | $0.00 | $377.32 | $67,890.95 |
| 72 | $67,890.95 | $779.75 | $0.00 | $383.87 | $69,054.57 |
| 73 | $69,054.57 | $779.75 | $0.00 | $390.44 | $70,224.76 |
| 74 | $70,224.76 | $779.75 | $0.00 | $397.06 | $71,401.57 |
| 75 | $71,401.57 | $779.75 | $0.00 | $403.71 | $72,585.03 |
| 76 | $72,585.03 | $779.75 | $0.00 | $410.41 | $73,775.19 |
| 77 | $73,775.19 | $779.75 | $0.00 | $417.14 | $74,972.08 |
| 78 | $74,972.08 | $779.75 | $0.00 | $423.90 | $76,175.73 |
| 79 | $76,175.73 | $779.75 | $0.00 | $430.71 | $77,386.19 |
| 80 | $77,386.19 | $779.75 | $0.00 | $437.55 | $78,603.49 |
| 81 | $78,603.49 | $779.75 | $0.00 | $444.44 | $79,827.68 |
| 82 | $79,827.68 | $779.75 | $0.00 | $451.36 | $81,058.79 |
| 83 | $81,058.79 | $779.75 | $0.00 | $458.32 | $82,296.86 |
| 84 | $82,296.86 | $779.75 | $0.00 | $465.32 | $83,541.93 |
| 85 | $83,541.93 | $779.75 | $0.00 | $472.36 | $84,794.04 |
| 86 | $84,794.04 | $779.75 | $0.00 | $479.44 | $86,053.23 |
| 87 | $86,053.23 | $779.75 | $0.00 | $486.56 | $87,319.54 |
| 88 | $87,319.54 | $779.75 | $0.00 | $493.72 | $88,593.01 |
| 89 | $88,593.01 | $779.75 | $0.00 | $500.92 | $89,873.68 |
| 90 | $89,873.68 | $779.75 | $0.00 | $508.16 | $91,161.59 |
| 91 | $91,161.59 | $779.75 | $0.00 | $515.44 | $92,456.78 |
| 92 | $92,456.78 | $779.75 | $0.00 | $522.76 | $93,759.29 |
| 93 | $93,759.29 | $779.75 | $0.00 | $530.13 | $95,069.17 |
| 94 | $95,069.17 | $779.75 | $0.00 | $537.53 | $96,386.45 |
| 95 | $96,386.45 | $779.75 | $0.00 | $544.98 | $97,711.18 |
| 96 | $97,711.18 | $779.75 | $0.00 | $552.47 | $99,043.40 |
| 97 | $99,043.40 | $779.75 | $0.00 | $560.01 | $100,383.16 |
| 98 | $100,383.16 | $779.75 | $0.00 | $567.58 | $101,730.49 |
| 99 | $101,730.49 | $779.75 | $0.00 | $575.20 | $103,085.44 |
| 100 | $103,085.44 | $779.75 | $0.00 | $582.86 | $104,448.05 |
| 101 | $104,448.05 | $779.75 | $0.00 | $590.56 | $105,818.36 |
| 102 | $105,818.36 | $779.75 | $0.00 | $598.31 | $107,196.42 |
| 103 | $107,196.42 | $779.75 | $0.00 | $606.10 | $108,582.27 |
| 104 | $108,582.27 | $779.75 | $0.00 | $613.94 | $109,975.96 |
| 105 | $109,975.96 | $779.75 | $0.00 | $621.82 | $111,377.53 |
| 106 | $111,377.53 | $779.75 | $0.00 | $629.74 | $112,787.02 |
| 107 | $112,787.02 | $779.75 | $0.00 | $637.71 | $114,204.48 |
| 108 | $114,204.48 | $779.75 | $0.00 | $645.73 | $115,629.96 |
| 109 | $115,629.96 | $779.75 | $0.00 | $653.79 | $117,063.50 |
| 110 | $117,063.50 | $779.75 | $0.00 | $661.89 | $118,505.14 |
| 111 | $118,505.14 | $779.75 | $0.00 | $670.05 | $119,954.94 |
| 112 | $119,954.94 | $779.75 | $0.00 | $678.24 | $121,412.93 |
| 113 | $121,412.93 | $779.75 | $0.00 | $686.49 | $122,879.17 |
| 114 | $122,879.17 | $779.75 | $0.00 | $694.78 | $124,353.70 |
| 115 | $124,353.70 | $779.75 | $0.00 | $703.11 | $125,836.56 |
| 116 | $125,836.56 | $779.75 | $0.00 | $711.50 | $127,327.81 |
| 117 | $127,327.81 | $779.75 | $0.00 | $719.93 | $128,827.49 |
| 118 | $128,827.49 | $779.75 | $0.00 | $728.41 | $130,335.65 |
| 119 | $130,335.65 | $779.75 | $0.00 | $736.94 | $131,852.34 |
| 120 | $131,852.34 | $779.75 | $0.00 | $745.51 | $133,377.60 |
| 121 | $133,377.60 | $779.75 | $0.00 | $754.14 | $134,911.49 |
| 122 | $134,911.49 | $779.75 | $0.00 | $762.81 | $136,454.05 |
| 123 | $136,454.05 | $779.75 | $0.00 | $771.53 | $138,005.33 |
| 124 | $138,005.33 | $779.75 | $0.00 | $780.30 | $139,565.38 |
| 125 | $139,565.38 | $779.75 | $0.00 | $789.12 | $141,134.25 |
| 126 | $141,134.25 | $779.75 | $0.00 | $797.99 | $142,711.99 |
| 127 | $142,711.99 | $779.75 | $0.00 | $806.91 | $144,298.65 |
| 128 | $144,298.65 | $779.75 | $0.00 | $815.89 | $145,894.29 |
| 129 | $145,894.29 | $779.75 | $0.00 | $824.91 | $147,498.95 |
| 130 | $147,498.95 | $779.75 | $0.00 | $833.98 | $149,112.68 |
| 131 | $149,112.68 | $779.75 | $0.00 | $843.10 | $150,735.53 |
| 132 | $150,735.53 | $779.75 | $0.00 | $852.28 | $152,367.56 |
| 133 | $152,367.56 | $779.75 | $0.00 | $861.51 | $154,008.82 |
| 134 | $154,008.82 | $779.75 | $0.00 | $870.79 | $155,659.36 |
| 135 | $155,659.36 | $779.75 | $0.00 | $880.12 | $157,319.23 |
| 136 | $157,319.23 | $779.75 | $0.00 | $889.51 | $158,988.49 |
| 137 | $158,988.49 | $779.75 | $0.00 | $898.94 | $160,667.18 |
| 138 | $160,667.18 | $779.75 | $0.00 | $908.44 | $162,355.37 |
| 139 | $162,355.37 | $779.75 | $0.00 | $917.98 | $164,053.10 |
| 140 | $164,053.10 | $779.75 | $0.00 | $927.58 | $165,760.43 |
| 141 | $165,760.43 | $779.75 | $0.00 | $937.23 | $167,477.41 |
| 142 | $167,477.41 | $779.75 | $0.00 | $946.94 | $169,204.10 |
| 143 | $169,204.10 | $779.75 | $0.00 | $956.70 | $170,940.55 |
| 144 | $170,940.55 | $779.75 | $0.00 | $966.52 | $172,686.82 |
| 145 | $172,686.82 | $779.75 | $0.00 | $976.40 | $174,442.97 |
| 146 | $174,442.97 | $779.75 | $0.00 | $986.33 | $176,209.05 |
| 147 | $176,209.05 | $779.75 | $0.00 | $996.31 | $177,985.11 |
| 148 | $177,985.11 | $779.75 | $0.00 | $1,006.35 | $179,771.21 |
| 149 | $179,771.21 | $779.75 | $0.00 | $1,016.45 | $181,567.41 |
| 150 | $181,567.41 | $779.75 | $0.00 | $1,026.61 | $183,373.77 |
| 151 | $183,373.77 | $779.75 | $0.00 | $1,036.82 | $185,190.34 |
| 152 | $185,190.34 | $779.75 | $0.00 | $1,047.09 | $187,017.18 |
| 153 | $187,017.18 | $779.75 | $0.00 | $1,057.42 | $188,854.35 |
| 154 | $188,854.35 | $779.75 | $0.00 | $1,067.81 | $190,701.91 |
| 155 | $190,701.91 | $779.75 | $0.00 | $1,078.26 | $192,559.92 |
| 156 | $192,559.92 | $779.75 | $0.00 | $1,088.76 | $194,428.43 |
| 157 | $194,428.43 | $779.75 | $0.00 | $1,099.33 | $196,307.51 |
| 158 | $196,307.51 | $779.75 | $0.00 | $1,109.95 | $198,197.21 |
| 159 | $198,197.21 | $779.75 | $0.00 | $1,120.64 | $200,097.60 |
| 160 | $200,097.60 | $779.75 | $0.00 | $1,131.38 | $202,008.73 |
| 161 | $202,008.73 | $779.75 | $0.00 | $1,142.19 | $203,930.67 |
| 162 | $203,930.67 | $779.75 | $0.00 | $1,153.05 | $205,863.47 |
| 163 | $205,863.47 | $779.75 | $0.00 | $1,163.98 | $207,807.20 |
| 164 | $207,807.20 | $779.75 | $0.00 | $1,174.97 | $209,761.92 |
| 165 | $209,761.92 | $779.75 | $0.00 | $1,186.02 | $211,727.69 |
| 166 | $211,727.69 | $779.75 | $0.00 | $1,197.14 | $213,704.58 |
| 167 | $213,704.58 | $779.75 | $0.00 | $1,208.32 | $215,692.65 |
| 168 | $215,692.65 | $779.75 | $0.00 | $1,219.56 | $217,691.96 |
| 169 | $217,691.96 | $779.75 | $0.00 | $1,230.86 | $219,702.57 |
| 170 | $219,702.57 | $779.75 | $0.00 | $1,242.23 | $221,724.55 |
| 171 | $221,724.55 | $779.75 | $0.00 | $1,253.66 | $223,757.96 |
| 172 | $223,757.96 | $779.75 | $0.00 | $1,265.16 | $225,802.87 |
| 173 | $225,802.87 | $779.75 | $0.00 | $1,276.72 | $227,859.34 |
| 174 | $227,859.34 | $779.75 | $0.00 | $1,288.35 | $229,927.44 |
| 175 | $229,927.44 | $779.75 | $0.00 | $1,300.04 | $232,007.23 |
| 176 | $232,007.23 | $779.75 | $0.00 | $1,311.80 | $234,098.78 |
| 177 | $234,098.78 | $779.75 | $0.00 | $1,323.63 | $236,202.16 |
| 178 | $236,202.16 | $779.75 | $0.00 | $1,335.52 | $238,317.43 |
| 179 | $238,317.43 | $779.75 | $0.00 | $1,347.48 | $240,444.66 |
| 180 | $240,444.66 | $779.75 | $0.00 | $1,359.51 | $242,583.92 |
| 181 | $242,583.92 | $779.75 | $0.00 | $1,371.60 | $244,735.27 |
| 182 | $244,735.27 | $779.75 | $0.00 | $1,383.77 | $246,898.79 |
| 183 | $246,898.79 | $779.75 | $0.00 | $1,396.00 | $249,074.54 |
| 184 | $249,074.54 | $779.75 | $0.00 | $1,408.30 | $251,262.59 |
| 185 | $251,262.59 | $779.75 | $0.00 | $1,420.68 | $253,463.02 |
| 186 | $253,463.02 | $779.75 | $0.00 | $1,433.12 | $255,675.89 |
| 187 | $255,675.89 | $779.75 | $0.00 | $1,445.63 | $257,901.27 |
| 188 | $257,901.27 | $779.75 | $0.00 | $1,458.21 | $260,139.23 |
| 189 | $260,139.23 | $779.75 | $0.00 | $1,470.87 | $262,389.85 |
| 190 | $262,389.85 | $779.75 | $0.00 | $1,483.59 | $264,653.19 |
| 191 | $264,653.19 | $779.75 | $0.00 | $1,496.39 | $266,929.33 |
| 192 | $266,929.33 | $779.75 | $0.00 | $1,509.26 | $269,218.34 |
| 193 | $269,218.34 | $779.75 | $0.00 | $1,522.20 | $271,520.29 |
| 194 | $271,520.29 | $779.75 | $0.00 | $1,535.22 | $273,835.26 |
| 195 | $273,835.26 | $779.75 | $0.00 | $1,548.30 | $276,163.31 |
| 196 | $276,163.31 | $779.75 | $0.00 | $1,561.47 | $278,504.53 |
| 197 | $278,504.53 | $779.75 | $0.00 | $1,574.71 | $280,858.99 |
| 198 | $280,858.99 | $779.75 | $0.00 | $1,588.02 | $283,226.76 |
| 199 | $283,226.76 | $779.75 | $0.00 | $1,601.41 | $285,607.92 |
| 200 | $285,607.92 | $779.75 | $0.00 | $1,614.87 | $288,002.54 |
| 201 | $288,002.54 | $779.75 | $0.00 | $1,628.41 | $290,410.70 |
| 202 | $290,410.70 | $779.75 | $0.00 | $1,642.02 | $292,832.47 |
| 203 | $292,832.47 | $779.75 | $0.00 | $1,655.72 | $295,267.94 |
| 204 | $295,267.94 | $779.75 | $0.00 | $1,669.49 | $297,717.18 |
| 205 | $297,717.18 | $779.75 | $0.00 | $1,683.34 | $300,180.27 |
| 206 | $300,180.27 | $779.75 | $0.00 | $1,697.26 | $302,657.28 |
| 207 | $302,657.28 | $779.75 | $0.00 | $1,711.27 | $305,148.30 |
| 208 | $305,148.30 | $779.75 | $0.00 | $1,725.35 | $307,653.40 |
| 209 | $307,653.40 | $779.75 | $0.00 | $1,739.52 | $310,172.67 |
| 210 | $310,172.67 | $779.75 | $0.00 | $1,753.76 | $312,706.18 |
| 211 | $312,706.18 | $779.75 | $0.00 | $1,768.09 | $315,254.02 |
| 212 | $315,254.02 | $779.75 | $0.00 | $1,782.49 | $317,816.26 |
| 213 | $317,816.26 | $779.75 | $0.00 | $1,796.98 | $320,392.99 |
| 214 | $320,392.99 | $779.75 | $0.00 | $1,811.55 | $322,984.29 |
| 215 | $322,984.29 | $779.75 | $0.00 | $1,826.20 | $325,590.24 |
| 216 | $325,590.24 | $779.75 | $0.00 | $1,840.93 | $328,210.92 |
| 217 | $328,210.92 | $779.75 | $88,885.46 | $1,855.75 | $241,960.96 |
| 218 | $241,960.96 | $779.75 | $0.00 | $1,368.08 | $244,108.79 |
| 219 | $244,108.79 | $779.75 | $0.00 | $1,380.23 | $246,268.77 |
| 220 | $246,268.77 | $779.75 | $0.00 | $1,392.44 | $248,440.96 |
| 221 | $248,440.96 | $779.75 | $0.00 | $1,404.72 | $250,625.43 |
| 222 | $250,625.43 | $779.75 | $0.00 | $1,417.07 | $252,822.25 |
| 223 | $252,822.25 | $779.75 | $0.00 | $1,429.49 | $255,031.49 |
| 224 | $255,031.49 | $779.75 | $0.00 | $1,441.99 | $257,253.23 |
| 225 | $257,253.23 | $779.75 | $0.00 | $1,454.55 | $259,487.53 |
| 226 | $259,487.53 | $779.75 | $0.00 | $1,467.18 | $261,734.46 |
| 227 | $261,734.46 | $779.75 | $0.00 | $1,479.88 | $263,994.09 |
| 228 | $263,994.09 | $779.75 | $0.00 | $1,492.66 | $266,266.50 |
| 229 | $266,266.50 | $779.75 | $95,107.44 | $1,505.51 | $173,444.32 |
| 230 | $173,444.32 | $779.75 | $0.00 | $980.68 | $175,204.75 |
| 231 | $175,204.75 | $779.75 | $0.00 | $990.63 | $176,975.13 |
| 232 | $176,975.13 | $779.75 | $0.00 | $1,000.64 | $178,755.52 |
| 233 | $178,755.52 | $779.75 | $0.00 | $1,010.71 | $180,545.98 |
| 234 | $180,545.98 | $779.75 | $0.00 | $1,020.83 | $182,346.56 |
| 235 | $182,346.56 | $779.75 | $0.00 | $1,031.01 | $184,157.32 |
| 236 | $184,157.32 | $779.75 | $0.00 | $1,041.25 | $185,978.32 |
| 237 | $185,978.32 | $779.75 | $0.00 | $1,051.55 | $187,809.62 |
| 238 | $187,809.62 | $779.75 | $0.00 | $1,061.90 | $189,651.27 |
| 239 | $189,651.27 | $779.75 | $0.00 | $1,072.32 | $191,503.34 |
| 240 | $191,503.34 | $779.75 | $0.00 | $1,082.79 | $193,365.88 |
| 241 | $193,365.88 | $779.75 | $101,764.96 | $1,093.32 | $93,473.99 |
| 242 | $93,473.99 | $779.75 | $0.00 | $528.52 | $94,782.26 |
| 243 | $94,782.26 | $779.75 | $0.00 | $535.91 | $96,097.92 |
| 244 | $96,097.92 | $779.75 | $0.00 | $543.35 | $97,421.02 |
| 245 | $97,421.02 | $779.75 | $0.00 | $550.83 | $98,751.60 |
| 246 | $98,751.60 | $779.75 | $0.00 | $558.36 | $100,089.71 |
| 247 | $100,089.71 | $779.75 | $0.00 | $565.92 | $101,435.38 |
| 248 | $101,435.38 | $779.75 | $0.00 | $573.53 | $102,788.66 |
| 249 | $102,788.66 | $779.75 | $0.00 | $581.18 | $104,149.59 |
| 250 | $104,149.59 | $779.75 | $0.00 | $588.88 | $105,518.22 |
| 251 | $105,518.22 | $779.75 | $0.00 | $596.62 | $106,894.59 |
| 252 | $106,894.59 | $779.75 | $0.00 | $604.40 | $108,278.74 |
| 253 | $108,278.74 | $0.00 | $108,888.51 | $612.22 | $2.45 |